Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-09-04 | 2021-09-30 | 2022-09-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 252 734 | 267 748 | 190 013 | 222 026 | 198 011 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 158 046 | 261 618 | 321 674 | 318 548 | 325 857 | 470 284 | | |
Current Assets | 221 668 | 249 905 | 157 806 | 269 968 | | | | | 388 124 | 521 490 | 100 | |
Debtors | 15 791 | 18 736 | 31 648 | 32 836 | 31 937 | 34 408 | 25 640 | 17 771 | 15 571 | 28 874 | 100 | -100 |
Net Assets Liabilities | | | | | | 283 602 | 301 899 | 381 762 | 374 985 | 430 502 | 100 | |
Other Debtors | 2 807 | 3 385 | 3 735 | 7 087 | 8 470 | | | | 1 947 | 499 | | |
Property Plant Equipment | | | | | 62 655 | 61 921 | 57 017 | 76 562 | 83 800 | 43 740 | | |
Total Inventories | | | | | 47 100 | 62 882 | 42 263 | 51 721 | 46 696 | 22 332 | | |
Bank Loans Overdrafts Within One Year | 4 665 | | | | | | | | | | | |
Cash Bank In Hand | 172 344 | 197 682 | 85 564 | 202 374 | 158 046 | | | | | | | |
Intangible Fixed Assets | 57 500 | 57 500 | 57 500 | 57 500 | 57 500 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 252 734 | 267 748 | 190 013 | 222 026 | 198 011 | | | | | | | |
Stocks Inventory | 33 533 | 33 487 | 40 594 | 34 758 | 47 100 | | | | | | | |
Tangible Fixed Assets | 88 663 | 82 631 | 79 683 | 70 386 | 62 655 | | | | | | | |
Trade Debtors | 12 984 | 15 351 | 23 929 | 25 749 | 23 467 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 102 | 102 | 102 | 102 | 102 | | | | | | | |
Profit Loss Account Reserve | 252 632 | 267 646 | 189 911 | 221 924 | 197 909 | | | | | | | |
Shareholder Funds | 252 734 | 267 748 | 190 013 | 222 026 | 198 011 | | | | | | | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | 46 000 | 49 896 | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | | | 91 802 | 57 018 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | 1 060 | 3 797 | |
Average Number Employees During Period | | | | | | | | | 12 | 13 | 11 | 2 |
Creditors | | | | | | 180 301 | 176 711 | 103 626 | 104 402 | 139 952 | | |
Deferred Tax Liabilities | | | | | | | | | 4 037 | 2 380 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | -41 512 | | |
Disposals Property Plant Equipment | | | | | | | | | | -75 904 | | |
Financial Commitments Other Than Capital Commitments | | | | | | | | | | 10 051 | | |
Fixed Assets | 146 163 | 140 131 | 137 183 | 127 886 | 120 155 | 107 921 | 91 517 | 99 562 | 95 300 | 51 344 | | |
Foreign Exchange Differences Increase Decrease In Amortisation Impairment Intangible Assets | | | | | | | | | | | -50 656 | |
Foreign Exchange Differences Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | -64 760 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | 8 569 | 10 051 | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | | | | 6 013 | |
Increase Decrease From Foreign Exchange Differences Intangible Assets | | | | | | | | | | | -57 500 | |
Increase Decrease From Foreign Exchange Differences Property Plant Equipment | | | | | | | | | | | -104 555 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | | 3 896 | 760 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | | | 6 728 | 7 742 | |
Intangible Assets | | | | | 57 500 | 46 000 | 34 500 | 23 000 | 11 500 | 7 604 | | |
Intangible Assets Gross Cost | | | | | | | | | 57 500 | 57 500 | | |
Minimum Operating Lease Payments Recognised As Expense | | | | | | | | | 7 242 | 4 402 | | |
Net Current Assets Liabilities | 112 501 | 131 572 | 59 106 | 97 851 | 80 246 | | 212 866 | 284 414 | 283 722 | 381 538 | 100 | |
Other Creditors | | | | | | | | | 992 | 79 | | |
Other Payables Accrued Expenses | | | | | | | | | 4 284 | 23 716 | | |
Other Remaining Borrowings | | | | | | | | | 7 347 | 7 371 | | |
Pension Costs Defined Contribution Plan | | | | | | | | | | 2 333 | 3 358 | |
Prepayments | | | | | | | | | 2 659 | 4 806 | | |
Property Plant Equipment Gross Cost | | | | | | | | | 175 602 | 100 758 | | |
Raw Materials Consumables | | | | | | | | | | 22 332 | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | -4 037 | -2 380 | | |
Taxation Social Security Payable | | | | | | | | | 66 064 | 84 461 | | |
Total Assets Less Current Liabilities | 258 664 | 271 703 | 196 289 | 225 737 | 200 401 | 286 528 | 304 383 | 383 976 | 379 022 | 432 882 | 100 | |
Total Borrowings | | | | | | | | | 7 347 | 7 371 | | |
Trade Creditors Trade Payables | | | | | | | | | 24 423 | 23 399 | | |
Trade Debtors Trade Receivables | | | | | | | | | 10 965 | 23 569 | | |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | | | | | | 2 529 | |
Unpaid Contributions To Pension Schemes | | | | | | | | | 1 292 | 926 | | |
Bank Loans Overdrafts After One Year | 1 633 | | | | | | | | | | | |
Creditors Due After One Year | | | 1 901 | 475 | | | | | | | | |
Creditors Due After One Year Total Noncurrent Liabilities | 1 633 | | | | | | | | | | | |
Creditors Due Within One Year | | 118 333 | 98 700 | 172 117 | 156 837 | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 109 167 | 118 333 | | | | | | | | | | |
Debtors Due Within One Year | | | 3 984 | | | | | | | | | |
Finished Goods Goods For Resale | | | | | 47 100 | 62 882 | 42 263 | 51 721 | 46 696 | | | |
Fixtures Fittings Tools Equipment | 3 079 | 4 353 | | | | | | | | | | |
Fixtures Fittings Tools Equipment Additions | | 2 725 | | | | | | | | | | |
Fixtures Fittings Tools Equipment Cost Or Valuation | 10 285 | 13 010 | | | | | | | | | | |
Fixtures Fittings Tools Equipment Depreciation | 7 206 | 8 657 | | | | | | | | | | |
Fixtures Fittings Tools Equipment Depreciation Charge For Period | | 1 451 | | | | | | | | | | |
Fixtures Fittings Tools Equipment Depreciation Disposals | | 0 | | | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 57 500 | 57 500 | 57 500 | 57 500 | 57 500 | | | | | | | |
Net Proceeds From Issue Shares Other Equity Instruments Excluding Shares Issued To Minority Interests | | 102 | 102 | 102 | | | | | | | | |
Number Shares Allotted | | | 2 | 2 | 2 | 2 | 2 | 100 | 100 | | | |
Other Creditors Due Within One Year | 51 286 | 59 709 | | | | | | | | | | |
Par Value Share | | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | | | |
Plant Machinery | 24 855 | 20 584 | | | | | | | | | | |
Plant Machinery Additions | | 2 599 | | | | | | | | | | |
Plant Machinery Cost Or Valuation | 56 308 | 58 907 | | | | | | | | | | |
Plant Machinery Depreciation | 31 453 | 38 323 | | | | | | | | | | |
Plant Machinery Depreciation Charge For Period | | 6 870 | | | | | | | | | | |
Plant Machinery Depreciation Disposals | | 0 | | | | | | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 2 926 | 2 484 | 2 214 | 4 037 | | | |
Provisions For Liabilities Charges | 4 297 | 3 955 | 4 375 | 3 236 | 2 390 | | | | | | | |
Share Capital Allotted Called Up Paid | | 2 | 2 | 2 | 2 | | | | | | | |
Tangible Fixed Assets Additions | | 5 324 | 11 927 | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 142 497 | 147 821 | 146 717 | 146 717 | | | | | | | | |
Tangible Fixed Assets Depreciation | 53 834 | 65 190 | 67 034 | 76 331 | 84 062 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 11 382 | 9 297 | 7 731 | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 11 356 | | | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | -9 538 | | | | | | | | | |
Tangible Fixed Assets Disposals | | 0 | 13 031 | | | | | | | | | |
Taxation Social Security Due Within One Year | 38 273 | 38 545 | | | | | | | | | | |
Trade Creditors Within One Year | 14 943 | 20 079 | | | | | | | | | | |